Rekayasa Nilai

Aplikasi Value Engineeing
Gedung Despro Tahap III
ANALISA HARGA SATUAN
Pembangunan Gedung DESPRO Tahap III – ITS

gedung despro

RENCANA ANGGARAN BIAYA ( RAB )
LANJUTAN TAHAP III PEMBANGUNAN GEDUNG DESAIN PRODUK INDUSTRI FTSP – ITS

No. Uraian Sat. Volume Harga Satuan Total Harga

A PEKERJAAN LANTAI 3 dan ATAP
I Pekerjaan Struktur
a Pembongkaran beton penutup stek besi ls – Rp2.250.000,00 Rp-
& Pembersihan
Rp-
b Pekerjaan Beton
1 Beton Kolom 50/70 m3 – Rp3.208.625,00 Rp-
2 Beton Balok Induk 40/70 m3 – Rp3.208.625,00 Rp-
3 Beton Balok Induk 40/65 m3 – Rp3.208.625,00 Rp-
4 Beton Balok Induk 30/65 m3 – Rp3.208.625,00 Rp-
5 Beton Balok Induk 20/65 m3 – Rp3.208.625,00 Rp-
6 Beton Balok Anak 20/65 m3 – Rp3.014.560,00 Rp-
7 Beton listplank 10/143 m3 – Rp2.745.495,00 Rp-
8 Beton pelat lantai t = 12 cm m3 – Rp2.076.304,61 Rp-
9 Waterprofing dak atap m2 224,74 Rp65.000,00 Rp14.607.840,00
10 Screed penutup waterprofing m2 224,74 Rp34.500,00 Rp7.753.392,00
Rp22.361.232,00
c Pekerjaan Baja
1 Pekerjaan Kuda-kuda WF kg 4.285,44 Rp16.440,00 Rp70.452.633,60
2 Pasang Gording kg 13.467,89 Rp16.440,00 Rp221.412.078,72
3 Penggantung Gording kg 384,92 Rp16.440,00 Rp6.328.150,56
4 Ikatan angin kg 687,90 Rp16.440,00 Rp11.309.076,00
5 Fabrikasi kg – Rp2.500,00 Rp-
6 Biaya erection kg 18.826,15 Rp1.750,00 Rp32.945.766,00
7 Baja Siku, Uk. = 15x15x3 cm kg 55,30 Rp16.440,00 Rp909.066,24
8 Besi plat pengaku, l. = 4 cm m1 – Rp9.575,00 Rp-
9 Jalan Penghubung Antar Balok Trave m1 43,20 Rp295.505,80 Rp12.765.850,56
Rp356.122.621,68
II Pekerjaan Arsitektural
a Pekerjaan Pasangan
1 Pasangan Dinding 1/2 Bata m2 207,14 Rp52.200,00 Rp10.812.514,86
2 Pasangan Dinding 1/2 Bata Trasraam m2 38,46 Rp57.734,00 Rp2.220.518,92
3 Pasangan Dinding 1/2 Bata Trasraam Gevel m2 46,63 Rp57.734,00 Rp2.692.367,36
4 Pasangan GlassBox m2 4,80 Rp602.596,00 Rp2.890.653,01
5 Pasangan Keramik 40×40 m2 503,68 Rp110.820,23 Rp55.817.866,95
Rp74.433.921,10
b Pekerjaan Plasteran
1 Plasteran Dinding Biasa m2 414,27 Rp17.962,60 Rp7.441.413,00
2 Plasteran Dinding Beton m2 196,96 Rp25.911,00 Rp5.103.347,64
3 Plasteran Dinding Trasraam m2 76,92 Rp21.225,00 Rp1.632.677,94
4 Benangan Nat Dinding m1 29,17 Rp6.233,00 Rp181.826,58
5 Tali Air ( Siku Beton ) m1 1.276,80 Rp3.750,00 Rp4.788.000,00
6 Kol-kolan Dinding Bata m1 161,16 Rp2.791,28 Rp449.829,84
Rp19.597.095,02
c Pekerjaan Plafond
1 Plafond Expose Dak m2 224,74 Rp5.595,00 Rp1.257.397,92
2 Plafond Gypsum m2 432,85 Rp80.736,60 Rp34.946.911,27
3 Profil Gypsum m1 169,40 Rp23.097,80 Rp3.912.665,69
Rp40.116.974,88
d Pekerjaan Beton
1 Kolom Praktis m3 2,10 Rp1.758.767,50 Rp3.684.969,67
2 Frame Pintu m3 1,49 Rp2.745.495,00 Rp4.082.660,88
3 Angin-angin Gevel m3 2,03 Rp1.758.767,50 Rp3.573.815,56
Rp11.341.446,11
e Pekerjaan Partisi
1 Partisi Gypsum m2 106,80 Rp106.621,50 Rp11.387.176,20
2 Kol-kolan Aluminium m1 106,80 Rp9.127,50 Rp974.817,00
Rp12.361.993,20
f Pengecatan
1 Cat dinding Indoor / Interior ( 3x Pengecatan ) m2 459,20 Rp16.596,20 Rp7.620.933,55
2 Cat dinding Outdoor / Exterior ( 3x Pengecatan ) m2 292,23 Rp17.856,20 Rp5.218.144,11
3 Cat Plafond Expose dak ( 3x Pengecatan ) m2 224,74 Rp17.856,20 Rp4.012.930,96
4 Cat Plafond Gypsum ( 3x Pengecatan ) m2 432,85 Rp16.596,20 Rp7.183.680,11
5 Cat Besi Railing & Sun Shade ( 3x Pengecatan ) m2 432,87 Rp22.662,00 Rp9.809.660,31
6 Cat kayu listplank ( 3x Pengecatan ) m2 58,45 Rp22.662,00 Rp1.324.580,76
Rp35.169.929,79
g Pekerjaan Railing & Shading
1 Railing Selasar Fasade Dalam Lt. 3 m’ 45,35 Rp178.836,81 Rp8.110.249,13
2 Railing Selasar Fasade Luar Lt. 2 & Lt. 3 m’ 71,70 Rp178.836,81 Rp12.822.598,96
3 Shading/Sunscreen Fasade Dalam Lt. 2 & Lt. 3 m’ 90,70 Rp106.484,03 Rp9.658.101,32
4 Shading/Sunscreen Fasade Luar Lt. 2 & Lt. 3 m’ 71,70 Rp106.484,03 Rp7.634.904,79
5 Railing Pengaman Tangga Lobby Lt. 2 & Lt. 3 m’ 19,40 Rp178.836,81 Rp3.469.434,03
Rp41.695.288,23

h Pekerjaan Pintu & Jendela
1 P1 ( Kelas ) unit 6,00 Rp3.773.869,10 Rp22.643.214,60
2 P2 ( Selasar belakang ) unit 1,00 Rp1.436.455,70 Rp1.436.455,70
3 J1 unit 4,00 Rp5.264.605,96 Rp21.058.423,83
4 J2 unit 2,00 Rp3.539.719,65 Rp7.079.439,30
5 BV1 unit 18,00 Rp501.816,87 Rp9.032.703,69
Rp61.250.237,12
i Pekerjaan Talang
1 Talang Vertikal bh 12,00 Rp52.392,75 Rp628.713,00
2 Knee Talang bh 12,00 Rp23.619,00 Rp283.428,00
3 Floor Drain Talang bh 12,00 Rp38.822,50 Rp465.870,00
Rp1.378.011,00
j Pekerjaan Atap
1 Pasang Usuk dan reng kayu kamper m2 666,77 Rp55.775,00 Rp37.188.907,12
2 Pasang Genteng keramik m2 666,77 Rp74.150,00 Rp49.440.743,39
3 Pasang Bubungan m1 44,30 Rp114.416,00 Rp5.068.857,63
4 Aluminium foil (Anchor) m2 666,77 Rp38.500,00 Rp25.670.514,10
5 Pasang Elemen estetika bh 2,00 Rp500.000,00 Rp1.000.000,00
6 Pasang Listplank m1 88,60 Rp57.650,00 Rp5.108.020,60
Rp123.477.042,84
k Pekerjaan Dinding Entrance & Canopy
1 Frame Alcopan m2 114,72 Rp450.000,00 Rp51.624.000,00
2 Pasang Kaca Curtain wall m2 133,35 Rp150.000,00 Rp20.002.500,00
3 Canopy Entrance (Kaca Tempered t. = 9 mm dg Rangka Baja) m2 20,00 Rp400.000,00 Rp8.000.000,00
4 Beton Gate – Entrance ls 1,00 Rp4.750.000,00 Rp4.750.000,00
Rp84.376.500,00
l Pekerjaan Penutup Pipa Talang Vertikal
1 Pasangan Dinding 1/2 Bata Trasraam m2 16,80 Rp57.734,00 Rp969.931,20
2 Plasteran Dinding Trasraam m2 16,80 Rp21.225,00 Rp356.580,00
3 Cat Dinding Outdoor / Eksterior ( 3x Pengecatan ) m2 41,44 Rp17.856,20 Rp739.960,93
4 Penutup Papan Calsiboard waterproof m2 30,24 Rp28.650,00 Rp866.376,00
Rp2.932.848,13
m Pekerjaan Pasang Railing Tambahan
Selasar Depan dan Belakang
1 Tambahan Railing Selasar Lt. 2 & Lt. 3 – Ged. 4 TR m’ 172,20 Rp40.194,96 Rp6.921.571,53
2 Tambahan Railing Selasar Lt. 2 & Lt. 3 – Ged. 6 TR m’ 180,60 Rp40.194,96 Rp7.259.241,32
3 Cat Railing Selasar Lt. 2 & Lt. 3 – Ged. 4 TR m2 54,07 Rp22.662,00 Rp1.225.352,47
4 Cat Railing Selasar Lt. 2 & Lt. 3 – Ged. 6 TR m2 56,71 Rp22.662,00 Rp1.285.131,45
Rp16.691.296,77
III Pekerjaan Mekanikal/Elektrikal
a Panel Distribusi
1 Panel Lantai 3 (saklar) Unit 1,00 Rp5.445.250,00 Rp5.445.250,00
2 Panel Lantai 3 (ac) Unit 1,00 Rp5.445.250,00 Rp5.445.250,00
Rp10.890.500,00
b Pemasangan Feeder Tegangan Rendah
1 Kabel Feeder dari Panel Blok B ke P_Lt.3b m1 12,00 Rp38.550,00 Rp462.600,00
dg NYY 4 X 6 mm2 + BC 10 mm2
2 Kabel Feeder dari Panel Blok B ke P_Lt.3b ( AC ) m1 15,00 Rp86.250,00 Rp1.293.750,00
dg NYY 4 X 16 mm2 + BC 10 mm2
Rp1.756.350,00
c Armatur dg Lampu, Stop Kontak dan Saklar
1 Armatur V – Shave Mirror 1 x 36w / 54 dg Lampu bh 72,00 Rp304.900,00 Rp21.952.800,00
2 Armatur TK 2 x 36w / 54 dg Lampu bh 14,00 Rp347.300,00 Rp4.862.200,00
3 Saklar tunggal bh 12,00 Rp21.821,25 Rp261.855,00
4 Saklar ganda bh 3,00 Rp29.828,70 Rp89.486,10
5 Stop kontak 500w, 500VA bh 21,00 Rp28.497,00 Rp598.437,00
6 Stop kontak 1500w, 1500VA ( AC ) bh 12,00 Rp28.497,00 Rp341.964,00
7 Instalasi Saklar tunggal ttk 12,00 Rp46.000,00 Rp552.000,00
8 Instalasi Saklar ganda ttk 3,00 Rp46.000,00 Rp138.000,00
9 Instalasi penerangan NYM 3 x 2.5mm2 ttk 21,00 Rp46.000,00 Rp966.000,00
10 Instalasi stop kontak NYM 3 x 4mm ( AC ) ttk 12,00 Rp46.000,00 Rp552.000,00
11 Kabel Penerangan NYM 3 x 2.5 mm2 m1 399,10 Rp27.704,55 Rp11.056.845,30
12 Kabel Stop Kontak NYM 3 x 4 mm2 ( AC ) m1 300,00 Rp36.590,91 Rp10.977.272,73
13 Kabel Saklar Tunggal m1 93,34 Rp37.300,00 Rp3.481.693,90
14 Kabel Saklar Ganda m1 14,75 Rp37.300,00 Rp550.145,16
Rp56.380.699,19
d Pekerjaan Rak Kabel
1 Rak Kabel ukuran 400 x 100 mm m1 50,70 Rp48.500,00 Rp2.458.950,00
Rp2.458.950,00
e Pekerjaan Telepon
1 Outlet telpon bh 4,00 Rp53.475,00 Rp213.900,00
2 Instalasi telepon ITC 2x2x0,6 mm2 titik 4,00 Rp117.300,00 Rp469.200,00
3 TB TLF kap. 10 pairs bh 1,00 Rp201.250,00 Rp201.250,00
4 Kabel Telepon dari TB TLP Gedung keTB TLP lt.3 m’ 24,00 Rp35.075,00 Rp841.800,00
ITC 10x2x0,6 mm2 Rp1.726.150,00

Leave a Reply

Fill in your details below or click an icon to log in:

WordPress.com Logo

You are commenting using your WordPress.com account. Log Out / Change )

Twitter picture

You are commenting using your Twitter account. Log Out / Change )

Facebook photo

You are commenting using your Facebook account. Log Out / Change )

Google+ photo

You are commenting using your Google+ account. Log Out / Change )

Connecting to %s




%d bloggers like this: